Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.18% first-year return on $725k initial cash invested.
-31.18%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$4,156
Rent
-$18,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,156 income − $22,979 expenses = $18,823 out of pocket
Investment Breakdown
|
Purchase Price
$3450k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$725k
Downpayment
20%
$690k
Closing costs
1%
$34,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,156
Total Expenses
$22,979
Mortgage P&I
424%
$17,642
Property Taxes
73%
$3,048
Home Insurance
29%
$1,208
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0